82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
1192024-06-01 ~ 2025-05-31
1322023-06-01 ~ 2024-05-31
Turnover/Revenue
10,802,937 GBP2024-06-01 ~ 2025-05-31
11,220,157 GBP2023-06-01 ~ 2024-05-31
Cost of Sales
-7,365,492 GBP2024-06-01 ~ 2025-05-31
-7,542,157 GBP2023-06-01 ~ 2024-05-31
Gross Profit/Loss
3,437,445 GBP2024-06-01 ~ 2025-05-31
3,678,000 GBP2023-06-01 ~ 2024-05-31
Distribution Costs
-135,890 GBP2024-06-01 ~ 2025-05-31
-189,800 GBP2023-06-01 ~ 2024-05-31
Administrative Expenses
-2,739,520 GBP2024-06-01 ~ 2025-05-31
-2,941,687 GBP2023-06-01 ~ 2024-05-31
Operating Profit/Loss
562,035 GBP2024-06-01 ~ 2025-05-31
546,513 GBP2023-06-01 ~ 2024-05-31
Profit/Loss on Ordinary Activities Before Tax
275,889 GBP2024-06-01 ~ 2025-05-31
241,630 GBP2023-06-01 ~ 2024-05-31
Profit/Loss
221,119 GBP2024-06-01 ~ 2025-05-31
183,253 GBP2023-06-01 ~ 2024-05-31
Intangible Assets
135,009 GBP2025-05-31
45,829 GBP2024-05-31
Property, Plant & Equipment
7,989,841 GBP2025-05-31
8,327,137 GBP2024-05-31
Fixed Assets
8,124,850 GBP2025-05-31
8,372,966 GBP2024-05-31
Total Inventories
2,576,622 GBP2025-05-31
2,902,270 GBP2024-05-31
Debtors
Current
1,696,937 GBP2025-05-31
2,192,271 GBP2024-05-31
Cash at bank and in hand
235,897 GBP2025-05-31
24,577 GBP2024-05-31
Current Assets
4,509,456 GBP2025-05-31
5,119,118 GBP2024-05-31
Creditors
Current, Amounts falling due within one year
-2,642,934 GBP2025-05-31
-3,251,830 GBP2024-05-31
Net Current Assets/Liabilities
1,866,522 GBP2025-05-31
1,867,288 GBP2024-05-31
Total Assets Less Current Liabilities
9,991,372 GBP2025-05-31
10,240,254 GBP2024-05-31
Net Assets/Liabilities
6,437,342 GBP2025-05-31
6,258,223 GBP2024-05-31
Equity
Called up share capital
579,292 GBP2025-05-31
579,292 GBP2024-05-31
579,292 GBP2023-06-01
Retained earnings (accumulated losses)
5,858,050 GBP2025-05-31
5,678,931 GBP2024-05-31
5,561,678 GBP2023-06-01
Equity
6,437,342 GBP2025-05-31
6,258,223 GBP2024-05-31
6,140,970 GBP2023-06-01
Profit/Loss
Retained earnings (accumulated losses)
221,119 GBP2024-06-01 ~ 2025-05-31
183,253 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
Retained earnings (accumulated losses)
-42,000 GBP2024-06-01 ~ 2025-05-31
-66,000 GBP2023-06-01 ~ 2024-05-31
Dividends Paid
-42,000 GBP2024-06-01 ~ 2025-05-31
-66,000 GBP2023-06-01 ~ 2024-05-31
Wages/Salaries
3,449,110 GBP2024-06-01 ~ 2025-05-31
3,828,425 GBP2023-06-01 ~ 2024-05-31
Social Security Costs
333,589 GBP2024-06-01 ~ 2025-05-31
308,429 GBP2023-06-01 ~ 2024-05-31
Staff Costs/Employee Benefits Expense
3,884,925 GBP2024-06-01 ~ 2025-05-31
4,287,862 GBP2023-06-01 ~ 2024-05-31
Director Remuneration
179,093 GBP2024-06-01 ~ 2025-05-31
158,193 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-67,984 GBP2024-06-01 ~ 2025-05-31
33,831 GBP2023-06-01 ~ 2024-05-31
Tax Expense/Credit at Applicable Tax Rate
68,972 GBP2024-06-01 ~ 2025-05-31
60,408 GBP2023-06-01 ~ 2024-05-31
Dividends Paid on Shares
42,000 GBP2024-06-01 ~ 2025-05-31
66,000 GBP2023-06-01 ~ 2024-05-31
Intangible Assets - Gross Cost
Development expenditure
135,009 GBP2025-05-31
45,829 GBP2024-05-31
Goodwill
78,500 GBP2025-05-31
78,500 GBP2024-05-31
Intangible Assets - Gross Cost
213,509 GBP2025-05-31
124,329 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
78,500 GBP2025-05-31
78,500 GBP2024-05-31
Intangible Assets - Accumulated Amortisation & Impairment
78,500 GBP2025-05-31
78,500 GBP2024-05-31
Intangible Assets
Development expenditure
135,009 GBP2025-05-31
45,829 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
Buildings
6,252,969 GBP2025-05-31
6,252,969 GBP2024-05-31
Plant and equipment
4,965,099 GBP2025-05-31
5,076,383 GBP2024-05-31
Motor vehicles
116,566 GBP2025-05-31
170,522 GBP2024-05-31
Property, Plant & Equipment - Gross Cost
11,334,634 GBP2025-05-31
11,499,874 GBP2024-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-128,279 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-53,956 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals
-182,235 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,260,811 GBP2025-05-31
3,047,097 GBP2024-05-31
Motor vehicles
83,982 GBP2025-05-31
125,640 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,344,793 GBP2025-05-31
3,172,737 GBP2024-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
179,319 GBP2024-06-01 ~ 2025-05-31
Owned/Freehold
181,114 GBP2024-06-01 ~ 2025-05-31
Plant and equipment, Under hire purchased contracts or finance leases
122,837 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases, Motor vehicles
9,341 GBP2024-06-01 ~ 2025-05-31
Under hire purchased contracts or finance leases
132,178 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-88,442 GBP2024-06-01 ~ 2025-05-31
Motor vehicles
-52,794 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-141,236 GBP2024-06-01 ~ 2025-05-31
Property, Plant & Equipment
Buildings
6,252,969 GBP2025-05-31
6,252,969 GBP2024-05-31
Plant and equipment
1,704,288 GBP2025-05-31
2,029,286 GBP2024-05-31
Motor vehicles
32,584 GBP2025-05-31
44,882 GBP2024-05-31
Plant and equipment, Under hire purchased contracts or finance leases
696,077 GBP2025-05-31
1,117,781 GBP2024-05-31
Under hire purchased contracts or finance leases, Motor vehicles
28,024 GBP2025-05-31
37,365 GBP2024-05-31
Under hire purchased contracts or finance leases
724,101 GBP2025-05-31
1,345,026 GBP2024-05-31
Raw materials and consumables
2,576,622 GBP2025-05-31
2,902,270 GBP2024-05-31
Trade Debtors/Trade Receivables
Current
1,236,453 GBP2025-05-31
1,768,951 GBP2024-05-31
Other Debtors
Current
85,235 GBP2025-05-31
12,124 GBP2024-05-31
Prepayments/Accrued Income
Current
375,249 GBP2025-05-31
411,196 GBP2024-05-31
Bank Overdrafts
-269,547 GBP2024-05-31
Cash and Cash Equivalents
235,897 GBP2025-05-31
-244,970 GBP2024-05-31
Bank Overdrafts
Current
269,547 GBP2024-05-31
Bank Borrowings
Current
180,208 GBP2025-05-31
414,625 GBP2024-05-31
Trade Creditors/Trade Payables
Current
633,917 GBP2025-05-31
973,830 GBP2024-05-31
Corporation Tax Payable
Current
122,754 GBP2025-05-31
24,546 GBP2024-05-31
Taxation/Social Security Payable
Current
532,666 GBP2025-05-31
725,072 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Current
178,177 GBP2025-05-31
318,528 GBP2024-05-31
Other Creditors
Current
864,609 GBP2025-05-31
348,322 GBP2024-05-31
Accrued Liabilities/Deferred Income
Current
130,603 GBP2025-05-31
177,360 GBP2024-05-31
Creditors
Current
2,642,934 GBP2025-05-31
3,251,830 GBP2024-05-31
Bank Borrowings
Non-current
2,401,250 GBP2025-05-31
2,581,458 GBP2024-05-31
Finance Lease Liabilities - Total Present Value
Non-current
249,356 GBP2025-05-31
429,055 GBP2024-05-31
Amounts owed to group undertakings
Non-current
507,774 GBP2025-05-31
507,884 GBP2024-05-31
Creditors
Non-current
3,158,380 GBP2025-05-31
3,518,397 GBP2024-05-31
Bank Borrowings
Current, Amounts falling due within one year
180,208 GBP2025-05-31
414,625 GBP2024-05-31
Non-current, Between one and two years
175,001 GBP2025-05-31
180,208 GBP2024-05-31
Between two and five year, Non-current
519,999 GBP2025-05-31
Non-current, Between two and five year
580,000 GBP2024-05-31
Total Borrowings
2,581,458 GBP2025-05-31
2,996,083 GBP2024-05-31
Minimum gross finance lease payments owing
427,534 GBP2025-05-31
747,583 GBP2024-05-31
Net Deferred Tax Liability/Asset
-395,650 GBP2025-05-31
-463,634 GBP2024-05-31
-429,803 GBP2023-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
67,984 GBP2024-06-01 ~ 2025-05-31
-33,831 GBP2023-06-01 ~ 2024-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-395,650 GBP2025-05-31
-463,634 GBP2024-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
579,292 shares2025-05-31
579,292 shares2024-05-31
Par Value of Share
Class 1 ordinary share
1.002024-06-01 ~ 2025-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,942 GBP2025-05-31
95,019 GBP2024-05-31
Between one and five year
184,806 GBP2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
112,942 GBP2025-05-31
279,825 GBP2024-05-31